[GBAY] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.61%
YoY- 10.31%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 26,024 24,611 24,883 23,420 23,041 25,066 24,253 1.18%
PBT 3,628 2,873 3,793 3,563 3,204 3,184 901 26.11%
Tax -838 -856 -966 -921 -809 -765 -447 11.03%
NP 2,790 2,017 2,827 2,642 2,395 2,419 454 35.32%
-
NP to SH 2,790 2,017 2,827 2,642 2,395 2,419 454 35.32%
-
Tax Rate 23.10% 29.79% 25.47% 25.85% 25.25% 24.03% 49.61% -
Total Cost 23,234 22,594 22,056 20,778 20,646 22,647 23,799 -0.39%
-
Net Worth 30,766 30,207 30,453 30,040 29,622 54,517 49,742 -7.69%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,293 2,294 2,681 2,695 2,710 3,971 1,776 4.34%
Div Payout % 82.19% 113.74% 94.85% 102.04% 113.18% 164.18% 391.30% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 30,766 30,207 30,453 30,040 29,622 54,517 49,742 -7.69%
NOSH 19,109 19,118 19,153 19,256 19,361 36,104 39,478 -11.38%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.72% 8.20% 11.36% 11.28% 10.39% 9.65% 1.87% -
ROE 9.07% 6.68% 9.28% 8.79% 8.08% 4.44% 0.91% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 136.18 128.73 129.92 121.62 119.01 69.43 61.43 14.18%
EPS 14.60 10.55 14.76 13.72 12.37 6.70 1.15 52.70%
DPS 12.00 12.00 14.00 14.00 14.00 11.00 4.50 17.75%
NAPS 1.61 1.58 1.59 1.56 1.53 1.51 1.26 4.16%
Adjusted Per Share Value based on latest NOSH - 19,155
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 31.73 30.01 30.34 28.56 28.09 30.56 29.57 1.18%
EPS 3.40 2.46 3.45 3.22 2.92 2.95 0.55 35.45%
DPS 2.80 2.80 3.27 3.29 3.30 4.84 2.17 4.33%
NAPS 0.3751 0.3683 0.3713 0.3663 0.3612 0.6647 0.6065 -7.69%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.28 2.14 1.94 1.41 1.30 1.40 1.68 -
P/RPS 1.67 1.66 1.49 1.16 1.09 2.02 2.73 -7.86%
P/EPS 15.62 20.28 13.14 10.28 10.51 20.90 146.09 -31.09%
EY 6.40 4.93 7.61 9.73 9.52 4.79 0.68 45.27%
DY 5.26 5.61 7.22 9.93 10.77 7.86 2.68 11.88%
P/NAPS 1.42 1.35 1.22 0.90 0.85 0.93 1.33 1.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 26/02/13 23/02/12 24/02/11 24/02/10 -
Price 2.30 2.18 2.00 1.51 1.28 1.25 2.30 -
P/RPS 1.69 1.69 1.54 1.24 1.08 1.80 3.74 -12.39%
P/EPS 15.75 20.66 13.55 11.01 10.35 18.66 200.00 -34.51%
EY 6.35 4.84 7.38 9.09 9.66 5.36 0.50 52.71%
DY 5.22 5.50 7.00 9.27 10.94 8.80 1.96 17.72%
P/NAPS 1.43 1.38 1.26 0.97 0.84 0.83 1.83 -4.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment